Production Mine Type Surface Mine

Stripping Ratio 1:01

Ore Production 5,000 tonnes/day
Waste Production 5,000 tonnes/day
Haul Distance - Ore meters 1,532 m
Haul Distance - Waste meters 1,310 m
Total Resource Tonnes 18,720,000 tons
Hrs/Shif 8 hrs
Shif/day 3
Days/year 312
Bench height - Ore Meter 4.60 m
Bench height - Waste Meter 6.72 m
Powder Factor - Ore kg/mt 0.33 kg/mt
Powder Factor - Waste kg/mt 0.29 kg/mt
 SUMMARY
January
Revenue
Total Tonnage 0
Ore 0
Waste 0
Average Price/ton ₱ -
Revenue ₱ -
Operating Cost
Average Fuel Cost/Ton ₱ 8.46
Mining Cost (fuel) ₱ -
Ore Mining ₱ -
Waste Mining ₱ -
Tires, Batteries, and Accessories (10% of Fuel Cost) ₱ -
Oils and Lubes (10% of Fuel Cost) ₱ -
Repairs (10% of Fuel Cost) ₱ -
Labor Cost ₱ 9,168,675.01
Marketing cost (php) ₱ 6,139,929.60
Exploration cost (php) ₱ 166,666.67
Depreciation @Straight line ₱ 148,278.75
Amortization
Depletion @Straight line ₱ 17,500,000.00
Other Operating Expenses ₱ 2,371,141.00
Production Cost (php) ₱ 23,788,208.35
EPEP/SDMP @10% Production Cost (php) ₱ 2,378,820.84
Royalty (php) 5% Production Cost (php) ₱ 1,189,410.42
Total Cost ₱ 27,356,439.60
Capital Expenditure (php) ₱ 3,193,121,727.50
Net Income Before Tax
Tax (@30%)
Income After Tax (php)

IRR
 February March April

0 1111088.547 1111088.547
0 277772.13675 277772.13675
0 833316.41025 833316.41025
₱ - ₱ 10,494.00 ₱ 10,494.00
₱ - ₱ 2,914,940,803.05 ₱ 2,914,940,803.05

₱ 8.46 ₱ 8.46 ₱ 8.46

₱ - ₱ 9,399,809.11 ₱ 9,399,809.11
₱ - ₱ 2,349,952.28 ₱ 2,349,952.28
₱ - ₱ 7,049,856.83 ₱ 7,049,856.83
₱ - ₱ 939,980.91 ₱ 939,980.91
₱ - ₱ 939,980.91 ₱ 939,980.91
₱ - ₱ 939,980.91 ₱ 939,980.91
₱ 9,168,675.01 ₱ 11,275,163.90 ₱ 11,275,163.90
₱ 6,139,929.60 ₱ 4,495,305.60 ₱ 4,495,305.60
₱ 166,666.67 ₱ 166,666.67 ₱ 166,666.67
₱ 148,278.75 ₱ 148,278.75 ₱ 148,278.75

₱ 17,500,000.00 ₱ 17,500,000.00 ₱ 17,500,000.00

₱ 2,371,141.00 ₱ 2,371,141.00 ₱ 2,371,141.00
₱ 23,788,208.35 ₱ 48,176,307.76 ₱ 48,176,307.76
₱ 2,378,820.84 ₱ 4,817,630.78 ₱ 4,817,630.78
₱ 1,189,410.42 ₱ 2,408,815.39 ₱ 2,408,815.39
₱ 27,356,439.60 ₱ 55,402,753.92 ₱ 55,402,753.92

₱ 2,804,825,169.93 ₱ 2,859,538,049.13
₱ 841,447,550.98 ₱ 857,861,414.74
₱ 1,963,377,618.95 ₱ 2,001,676,634.39
 CASH FLOW
May June July

1111088.547 1111088.547 1111088.547

277772.13675 277772.13675 277772.13675
833316.41025 833316.41025 833316.41025
₱ 10,494.00 ₱ 10,494.00 ₱ 10,494.00
₱ 2,914,940,803.05 ₱ 2,914,940,803.05 ₱ 2,914,940,803.05

₱ 8.46 ₱ 8.46 ₱ 8.46

₱ 9,399,809.11 ₱ 9,399,809.11 ₱ 9,399,809.11
₱ 2,349,952.28 ₱ 2,349,952.28 ₱ 2,349,952.28
₱ 7,049,856.83 ₱ 7,049,856.83 ₱ 7,049,856.83
₱ 939,980.91 ₱ 939,980.91 ₱ 939,980.91
₱ 939,980.91 ₱ 939,980.91 ₱ 939,980.91
₱ 939,980.91 ₱ 939,980.91 ₱ 939,980.91
₱ 11,275,163.90 ₱ 11,275,163.90 ₱ 11,275,163.90
₱ 4,495,305.60 ₱ 4,495,305.60 ₱ 4,495,305.60
₱ 166,666.67 ₱ 166,666.67 ₱ 166,666.67
₱ 148,278.75 ₱ 148,278.75 ₱ 148,278.75

₱ 17,500,000.00 ₱ 17,500,000.00 ₱ 17,500,000.00

₱ 2,371,141.00 ₱ 2,371,141.00 ₱ 2,371,141.00
₱ 48,176,307.76 ₱ 48,176,307.76 ₱ 48,176,307.76
₱ 4,817,630.78 ₱ 4,817,630.78 ₱ 4,817,630.78
₱ 2,408,815.39 ₱ 2,408,815.39 ₱ 2,408,815.39
₱ 55,402,753.92 ₱ 55,402,753.92 ₱ 55,402,753.92

₱ 2,859,538,049.13 ₱ 2,859,538,049.13 ₱ 2,859,538,049.13

₱ 857,861,414.74 ₱ 857,861,414.74 ₱ 857,861,414.74
₱ 2,001,676,634.39 ₱ 2,001,676,634.39 ₱ 2,001,676,634.39
 August September October

1111088.547 1111088.547 1111088.547

277772.13675 277772.13675 277772.13675
833316.41025 833316.41025 833316.41025
₱ 10,494.00 ₱ 10,494.00 ₱ 10,494.00
₱ 2,914,940,803.05 ₱ 2,914,940,803.05 ₱ 2,914,940,803.05

₱ 8.46 ₱ 8.46 ₱ 8.46

₱ 9,399,809.11 ₱ 9,399,809.11 ₱ 9,399,809.11
₱ 2,349,952.28 ₱ 2,349,952.28 ₱ 2,349,952.28
₱ 7,049,856.83 ₱ 7,049,856.83 ₱ 7,049,856.83
₱ 939,980.91 ₱ 939,980.91 ₱ 939,980.91
₱ 939,980.91 ₱ 939,980.91 ₱ 939,980.91
₱ 939,980.91 ₱ 939,980.91 ₱ 939,980.91
₱ 11,275,163.90 ₱ 11,275,163.90 ₱ 11,275,163.90
₱ 4,495,305.60 ₱ 4,495,305.60 ₱ 4,495,305.60
₱ 166,666.67 ₱ 166,666.67 ₱ 166,666.67
₱ 148,278.75 ₱ 148,278.75 ₱ 148,278.75

₱ 17,500,000.00 ₱ 17,500,000.00 ₱ 17,500,000.00

₱ 2,371,141.00 ₱ 2,371,141.00 ₱ 2,371,141.00
₱ 48,176,307.76 ₱ 48,176,307.76 ₱ 48,176,307.76
₱ 4,817,630.78 ₱ 4,817,630.78 ₱ 4,817,630.78
₱ 2,408,815.39 ₱ 2,408,815.39 ₱ 2,408,815.39
₱ 55,402,753.92 ₱ 55,402,753.92 ₱ 55,402,753.92

₱ 2,859,538,049.13 ₱ 2,859,538,049.13 ₱ 2,859,538,049.13

₱ 857,861,414.74 ₱ 857,861,414.74 ₱ 857,861,414.74
₱ 2,001,676,634.39 ₱ 2,001,676,634.39 ₱ 2,001,676,634.39
 TOTAL COST
November December

1111088.547 0 9999796.923
277772.13675 0 2499949.23075
833316.41025 0 6666531.282
₱ 10,494.00 ₱ - ₱ 94,446.00
₱ 2,914,940,803.05 ₱ - ₱ 26,234,467,227.49

₱ 8.46 ₱ 8.46
₱ 9,399,809.11 ₱ - ₱ 84,598,281.97
₱ 2,349,952.28 ₱ - ₱ 21,149,570.49
₱ 7,049,856.83 ₱ - ₱ 63,448,711.48
₱ 939,980.91 ₱ - ₱ 8,459,828.20
₱ 939,980.91 ₱ - ₱ 8,459,828.20
₱ 939,980.91 ₱ - ₱ 8,459,828.20
₱ 11,275,163.90 ₱ 9,168,675.01 ₱ 128,982,500.13
₱ 4,495,305.60 ₱ 6,139,929.60 ₱ 58,877,539.20
₱ 166,666.67 ₱ 166,666.67 ₱ 2,000,000.04
₱ 148,278.75 ₱ 148,278.75 ₱ 1,779,345.00

₱ 17,500,000.00 ₱ 17,500,000.00 ₱ 210,000,000.00

₱ 2,371,141.00 ₱ 2,371,141.00 ₱ 28,453,692.00
₱ 48,176,307.76 ₱ 23,788,208.35 ₱ 504,951,394.89
₱ 4,817,630.78 ₱ 2,378,820.84 ₱ 50,495,139.49
₱ 2,408,815.39 ₱ 1,189,410.42 ₱ 25,247,569.74
₱ 55,402,753.92 ₱ 27,356,439.60 ₱ 580,694,104.12
₱ 3,193,121,727.50
₱ 2,832,181,609.53 ₱ 25,653,773,123.37
₱ 849,654,482.86 ₱ 7,696,131,937.01
₱ 1,982,527,126.67 ₱ 17,957,641,186.36

90%

Average Cost/Ton ₱ 58.07

₱ 2,623.50
Marketing cost quantity consumption/hr hours/day
Fuel cost(March-November)
Rock breaker 3 25 21.6
Shovel 2 20 21.6
Bulldozer 2 24.5 21.6
Total
Fuel Cost(December, January and February)
Shovel 7 25 21.6
Bulldozer 2 24.5 21.6
Total

January February March April

₱6,139,929.60 ₱6,139,929.60 ₱4,495,305.60 ₱4,495,305.60
Day/month price total

27 47 ₱2,055,780.00
27 47 ₱1,096,416.00
27 47 ₱1,343,109.60
₱4,495,305.60

27 47 ₱4,796,820.00
27 47 ₱1,343,109.60
₱6,139,929.60

May June July August

₱4,495,305.60 ₱4,495,305.60 ₱4,495,305.60 ₱4,495,305.60
September October November December TOTAL
₱4,495,305.60 ₱4,495,305.60 ₱4,495,305.60 ₱6,139,929.60 ₱58,877,539.20
Capital expenditure

Land Acquisition (hec) 300

Development cost Quantity
Port construction
Buildings Construction
Permits
Haulage Road Construction
Electricity installation
Water System Installation

Equipment acquisition Quantity

Shovel 7
Dump truck 25
Bulldozer 2
Rock Auger 3
Dust Surpressor Truck 2
Service Car 10

Miscellaneous
Other expenses
Supply and Equipment
₱ 7,000,000.00 ₱ 2,100,000,000.00
Price Total
₱ 530,000,000.00 ₱ 530,000,000.00
₱ 250,000,000.00 ₱ 250,000,000.00
₱ 2,782,220.00 ₱ 2,782,220.00
₱ 30,000,000.00 ₱ 30,000,000.00
₱ 8,000,000.00 ₱ 8,000,000.00
₱ 5,000,000.00 ₱ 8,000,000.00
Total ₱ 828,782,220.00
Price Total
₱ 2,800,000.00 ₱ 19,600,000.00
₱ 5,883,000.00 ₱ 147,075,000.00
₱ 4,000,000.00 ₱ 8,000,000.00
₱ 4,929,000.00 ₱ 14,787,000.00

₱ 1,337,000.00 ₱ 13,370,000.00
Total ₱ 202,832,000.00

₱ 50,000,000.00 ₱ 50,000,000.00
₱ 11,507,507.50 ₱ 11,507,507.50
Total ₱ 61,507,507.50
OVERALL TOTAL ₱ 3,193,121,727.50
 POSITION SALARY
SVP – Project Development ₱ 230,000.00
SVP – Corporate Operations ₱ 157,237.00
VP – Finance ₱ 150,234.00
VP- Resident Manager ₱ 126,390.00
VP – Legal & Mine Compliance ₱ 108,254.00
Treasurer & Compliance Officer ₱ 84,573.50
Corporate Secretary ₱ 50,750.00
Asst. Corporate Secretary & AVP – Corporate ₱ 45,000.00
Affairs
₱ 952,438.50

MANAGEMENT TEAM SALARY

Division Manager – Geology & Exploration ₱ 85,000.00
Division Manager – Mine ₱ 85,000.00
Division Manager – Civil Works ₱ 85,000.00
Division Manager – Power Generation & Electrical
₱ 85,000.00
Assistant Division Manager – Operations ₱ 52,000.00
Assistant Division Manager – Mine Technical
Support ₱ 52,000.00

total ₱ 444,000.00

Finance and Admin. Executive ₱ 25,000.00

Secretary ₱ 20,000.00
Company/Personal Driver ₱ 13,000.00
Data Encoder ₱ 13,000.00
Purchasing Officer (Warehouse Officer) ₱ 40,000.00
₱ 111,000.00

Payroll Officer ₱ 50,000.00

Company Doctor ₱ 75,000.00
Nurse ₱ 20,000.00
₱ 70,000.00

VP- For Human Resources ₱ 220,000.00

SR. HR Manager ₱ 120,000.00
HR Manager ₱ 80,000.00
HR Specialist ₱ 23,000.00
HR Assistant ₱ 15,000.00
Accountant ₱ 24,343.00
Safety Inspector ₱ 40,000.00
Quality Controller ₱ 40,000.00
₱ 562,343.00

DRIVERS & OTHERS SALARY

Shovel Driver ₱ 20,000.00
Rock Breaker Operator ₱ 22,000.00
Bulldozer Operator ₱ 22,000.00
Dump Truck Driver ₱ 24,000.00
Manager (Gen. Services) ₱ 40,000.00
Sr. Supervisor (Gen. Services) ₱ 32,000.00
Jr. Supervisor (Gen. Services) ₱ 24,000.00
Manager ( Com. Relations) ₱ 40,000.00
Sr. Supervisor ( Com. Relations) ₱ 32,000.00
Jr. Supervisor ( Com. Relation) ₱ 24,000.00
Livelihood ₱ 20,000.00
Health ₱ 20,000.00
Education ₱ 20,000.00
Tribal ₱ 20,000.00
Infrastructure ₱ 20,000.00
Total ₱ 380,000.00

Accounting Department SALARY

Chief Financial Officer ₱ 80,000.00
Financial Controller ₱ 27,238.92
Treasury Manager ₱ 24,829.83
Accounting Manager ₱ 45,000.00
Chief Accounting ₱ 53,662.08
Accounting Supervisor ₱ 34,892.25
Accountant ₱ 25,689.00
Bookkeepers ₱ 13,947.08
₱ 305,259.16

ORMM
Mine Operation
Salary
 Salary
-Sr. Mining Engineer ₱ 135,750.08
-Jr. Mining Engineer ₱ 56,000.00
GEOLOGY SECTION:
- Sr. Geologist ₱ 143,000.00
- Jr. Geologist ₱ 60,000.00
₱ 394,750.08

Technical Service Department Salary

Chief Labor & Employment Officer ₱ 50,000.00
Labor and Employment Officer II ₱ 21,526.97
Senior Labor & Employment Officer ₱ 42,099.00
Planning Officer ₱ 67,467.42
Labor Information Officer ₱ 26,405.75
₱ 207,499.14

Security Salary
Security Manager ₱ 69,172.33
Security Guards (Contractor) ₱ 11,670.00
₱ 80,842.33

Safety Department Salary

Safety Officer ₱ 24,452.00
Assistant Safety Officer ₱ 18,753.50
Safety Planner ₱ 35,000.00
Safety Team Members ₱ 13,100.00
₱ 91,305.50

Environmental Department Salary

Envi. Health Manager ₱ 22,406.08

₱ 22,406.08

Other employees Salary

Head Chief ₱ 25,000.00
Cook ₱ 9,304.75
Utility ₱ 8,000.00
Maintenance ₱ 10,000.00
₱ 52,304.75

Utility
Other operating Expenses Price
Food Supply ₱ 500,000.00
Medicines ₱ 50,000.00
Toiletries ₱ 10,000.00
Aera 660 ₱ 111,141.00
Trainings & Seminars ₱ 200,000.00
Electricity bill ₱ 500,000.00
Water bill ₱ 100,000.00
Total ₱ 1,471,141.00

SUPPLY AND EQUIPMENT PRICES

Computer ₱ 26,490.00
Laptop ₱ 23,549.00
Cell phone with plan ₱ 10,000.00
Portable Two Way Radio ₱ 1,150.00
Uniform per pair ₱ 1,500.00
PPE ₱ 4,000.00
Printer ₱ 4,000.00
Papers ₱ 275.00
Ball pens ₱ 202.00
Coffee Maker ₱ 1,500.00
Tables ₱ 2,785.50
Chairs ₱ 1,458.00
Internet ₱ 10,000.00
Coffee Mugs ₱ 120.00
Aircon ₱ 25,000.00
Water Dispenser ₱ 2,420.00
Fire Extinguisher ₱ 1,789.00
Emergency Lights ₱ 1,499.75
Emergency Alarms ₱ 1,800.00
Generator ₱ 485,100.00
Locker ₱ 10,734.00
White Board ₱ 5,000.00
Pentel Pen ₱ 50.00
White board marker ₱ 60.00
Inks ₱ 464.00
Kitchen Utensils Set ₱ 1,000.00
Shovel ₱ 500.00
 SSS PAG-IBIG
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00

₱ 400.00 ₱ 400.00
₱ 3,200.00 ₱ 3,200.00

SSS PAG-IBIG
₱ 400.00 ₱ 10,000.00
₱ 400.00 ₱ 10,000.00
₱ 400.00 ₱ 10,000.00
₱ 400.00 ₱ 10,000.00
₱ 400.00 ₱ 10,000.00
₱ 400.00 ₱ 10,000.00

₱ 2,400.00 ₱ 60,000.00

₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 50,000.00 ₱ 50,000.00

₱ 400.00 ₱ 10,000.00
₱ 400.00
₱ 400.00 ₱ 10,000.00
₱ 20,000.00 ₱ 20,000.00

₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 3,200.00 ₱ 3,200.00

SSS PAG-IBIG
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 6,000.00 ₱ 6,000.00

SSS PAG-IBIG
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 3,200.00 ₱ 3,200.00

SSS
 SSS
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00

₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 1,600.00 ₱ 1,600.00

SSS PAG-IBIG
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 2,000.00 ₱ 2,000.00

SSS PAG-IBIG
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 800.00 ₱ 800.00

SSS PAG-IBIG
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 1,600.00 ₱ 1,600.00

SSS PAG-IBIG
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00

SSS PAG-IBIG
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 400.00 ₱ 400.00
₱ 1,600.00 ₱ 1,600.00

₱ 6,000,000.00
₱ 1,200,000.00

QUANTITY SUPPLY AND EQUIPMENT

50 ₱ 1,324,500.00
50 ₱ 1,177,450.00
60 ₱ 600,000.00
20 ₱ 23,000.00
1000 ₱ 1,500,000.00
1000 ₱ 4,000,000.00
20 ₱ 80,000.00
60 ₱ 16,500.00
120 ₱ 80,000.00
10 ₱ 15,000.00
100 ₱ 278,550.00
500 ₱ 729,000.00
3 ₱ 30,000.00
100 ₱ 12,000.00
10 ₱ 250,000.00
20 ₱ 48,400.00
10 ₱ 17,890.00
10 ₱ 14,997.50
10 ₱ 18,000.00
2 ₱ 970,200.00
30 ₱ 322,020.00
10 ₱ 50,000.00
100 ₱ 5,000.00
100 ₱ 6,000.00
100 ₱ 46,400.00
150 ₱ 150,000.00
20 ₱ 10,000.00
₱ 11,774,907.50
 COST OF EMPLOYEES

PHILHEALTH (MEDICARD) UNIFORM TOTAL

₱ 400.00 ₱ 450.00 ₱ 231,650.00
₱ 400.00 ₱ 450.00 ₱ 158,887.00
₱ 400.00 ₱ 450.00 ₱ 151,884.00
₱ 400.00 ₱ 450.00 ₱ 128,040.00
₱ 400.00 ₱ 450.00 ₱ 109,904.00
₱ 400.00 ₱ 450.00 ₱ 86,223.50
₱ 400.00 ₱ 450.00 ₱ 52,400.00
₱ 450.00 ₱ 46,650.00
₱ 400.00
₱ 3,200.00 ₱ 3,600.00 ₱ 918,988.50

PHILHEALTH (MEDICARD) UNIFORM TOTAL/ Month

₱ 400.00 ₱ 450.00 ₱ 96,250.00
₱ 400.00 ₱ 450.00 ₱ 96,250.00
₱ 400.00 ₱ 450.00 ₱ 96,250.00
₱ 450.00 ₱ 96,250.00
₱ 400.00
₱ 400.00 ₱ 450.00 ₱ 63,250.00
₱ 450.00 ₱ 63,250.00
₱ 400.00
₱ 2,400.00 ₱ 2,700.00 ₱ 511,500.00

₱ 400.00 ₱ 450.00 ₱ 26,650.00

₱ 400.00 ₱ 450.00 ₱ 21,650.00
₱ 400.00 ₱ 450.00 ₱ 14,650.00
₱ 400.00 ₱ 450.00 ₱ 14,650.00
₱ 400.00 ₱ 450.00 ₱ 41,650.00
₱ 1,500.00 ₱ 2,250.00 ₱ 119,250.00

₱ 400.00 ₱ 450.00 ₱ 61,250.00

₱ 400.00 ₱ 450.00 ₱ 35,000.00
₱ 400.00 ₱ 450.00 ₱ 31,250.00
₱ 600.00 ₱ 900.00 ₱ 127,500.00

₱ 400.00 ₱ 450.00 ₱ 221,650.00

₱ 400.00 ₱ 450.00 ₱ 121,650.00
₱ 400.00 ₱ 450.00 ₱ 81,650.00
₱ 400.00 ₱ 450.00 ₱ 24,650.00
₱ 400.00 ₱ 450.00 ₱ 16,650.00
₱ 400.00 ₱ 450.00 ₱ 25,993.00
₱ 400.00 ₱ 450.00 ₱ 41,650.00
₱ 400.00 ₱ 450.00 ₱ 41,650.00
₱ 3,200.00 ₱ 3,600.00 ₱ 575,543.00

PHILHEALTH (MEDICARD) UNIFORM TOTAL

₱ 400.00 ₱ 450.00 ₱ 21,650.00
₱ 400.00 ₱ 450.00 ₱ 23,650.00
₱ 400.00 ₱ 450.00 ₱ 23,650.00
₱ 400.00 ₱ 450.00 ₱ 25,650.00
₱ 400.00 ₱ 450.00 ₱ 41,650.00
₱ 400.00 ₱ 450.00 ₱ 33,650.00
₱ 400.00 ₱ 450.00 ₱ 25,650.00
₱ 400.00 ₱ 450.00 ₱ 41,650.00
₱ 400.00 ₱ 450.00 ₱ 33,650.00
₱ 400.00 ₱ 450.00 ₱ 25,650.00
₱ 400.00 ₱ 450.00 ₱ 21,650.00
₱ 400.00 ₱ 450.00 ₱ 21,650.00
₱ 400.00 ₱ 450.00 ₱ 21,650.00
₱ 400.00 ₱ 450.00 ₱ 21,650.00
₱ 400.00 ₱ 450.00 ₱ 21,650.00
₱ 6,000.00 ₱ 6,750.00 ₱ 404,750.00

PHILHEALTH (MEDICARD) UNIFORM TOTAL

₱ 400.00 ₱ 450.00 ₱ 81,650.00
₱ 400.00 ₱ 450.00 ₱ 28,888.92
₱ 400.00 ₱ 450.00 ₱ 26,479.83
₱ 400.00 ₱ 450.00 ₱ 46,650.00
₱ 400.00 ₱ 450.00 ₱ 55,312.08
₱ 400.00 ₱ 450.00 ₱ 36,542.25
₱ 400.00 ₱ 450.00 ₱ 27,339.00
₱ 400.00 ₱ 450.00 ₱ 15,597.08
₱ 3,200.00 ₱ 3,600.00 ₱ 318,459.16

TOTAL
 TOTAL
₱ 400.00 ₱ 450.00 ₱ 137,400.08
₱ 400.00 ₱ 450.00 ₱ 57,650.00

₱ 400.00 ₱ 450.00 ₱ 144,650.00

₱ 400.00 ₱ 450.00 ₱ 61,650.00
₱ 1,600.00 ₱ 1,800.00 ₱ 401,350.08

PHILHEALTH (MEDICARD) UNIFORM TOTAL

₱ 400.00 ₱ 450.00 ₱ 51,650.00
₱ 400.00 ₱ 450.00 ₱ 23,176.97
₱ 400.00 ₱ 450.00 ₱ 43,749.00
₱ 400.00 ₱ 450.00 ₱ 69,117.42
₱ 400.00 ₱ 450.00 ₱ 28,055.75
₱ 2,000.00 ₱ 2,250.00 ₱ 215,749.14

PHILHEALTH (MEDICARD) UNIFORM TOTAL

₱ 400.00 ₱ 450.00 ₱ 70,822.33
₱ 400.00 ₱ 450.00 ₱ 13,320.00
₱ 800.00 ₱ 900.00 ₱ 84,142.33

PHILHEALTH (MEDICARD) UNIFORM TOTAL

₱ 400.00 ₱ 450.00 ₱ 26,102.00
₱ 400.00 ₱ 450.00 ₱ 20,403.50
₱ 400.00 ₱ 450.00 ₱ 36,650.00
₱ 400.00 ₱ 450.00 ₱ 14,750.00
₱ 1,600.00 ₱ 1,800.00 ₱ 97,905.50

PHILHEALTH (MEDICARD) UNIFORM TOTAL

₱ 400.00 ₱ 450.00 ₱ 24,056.08
₱ 400.00 ₱ 450.00 ₱ 24,056.08

PHILHEALTH (MEDICARD) Other employees Total

₱ 400.00 ₱ 450.00 ₱ 26,650.00
₱ 400.00 ₱ 450.00 ₱ 10,954.75
₱ 400.00 ₱ 450.00 ₱ 9,650.00
₱ 400.00 ₱ 450.00 ₱ 11,650.00
₱ 1,600.00 ₱ 1,800.00 ₱ 58,904.75
 Month/ Year
Quantity No. of Shift BONUS
1 12 1 -
1 12 1 ₱ 18,900.00
1 12 1 ₱ 15,000.00
1 12 1 ₱ 12,000.00
1 12 1 ₱ 12,000.00
1 12 1 ₱ 12,000.00
1 12 1 ₱ 12,000.00
12 1 ₱ 12,000.00
1
8 96 8 ₱ 93,900.00

Month/ Year
Quantity No. of Shift BONUS
1 12 1 ₱ 12,000.00
1 12 1 ₱ 12,000.00
1 12 1 ₱ 12,000.00
1 12 1 ₱ 12,000.00
1 12 1 ₱ 12,000.00
1 12 1 ₱ 12,000.00

6 72 6 ₱ 72,000.00

1 12 1 ₱ 12,000.00
5 12 1 ₱ 12,000.00
10 12 2 ₱ 12,000.00
5 12 1 ₱ 12,000.00
1 12 1 ₱ 12,000.00
22 60 6 ₱ 50,000.00

3 12 1 ₱ 12,000.00
2 12 1
3 12 1 ₱ 12,000.00
8 12 3 ₱ 24,000.00

1 12 1 ₱ 12,000.00
 1 12 1 ₱ 12,000.00
1 12 1 ₱ 12,000.00
1 12 1 ₱ 12,000.00
2 12 1 ₱ 12,000.00
2 12 1 ₱ 12,000.00
2 12 3 ₱ 12,000.00
1 12 3 ₱ 12,000.00
11 96 12 ₱ 96,000.00

Quantity
Month/ Year No. of Shift
5 12 3 ₱ 10,000.00
3 9 3 ₱ 10,000.00
2 12 3 ₱ 10,000.00
25 9 3 ₱ 10,000.00
1 12 1 ₱ 10,000.00
1 12 1 ₱ 10,000.00
1 12 1 ₱ 10,000.00
1 12 1 ₱ 10,000.00
1 12 1 ₱ 10,000.00
1 12 1 ₱ 10,000.00
2 12 1 ₱ 10,000.00
2 12 1 ₱ 10,000.00
2 12 1 ₱ 10,000.00
2 12 1 ₱ 10,000.00
2 12 1 ₱ 10,000.00
51 174 23 ₱ 150,000.00

Quantity Month/ Year No. of Shift

1 12 1 ₱ 146,807.08
1 12 1 ₱ 100,973.42
1 12 1 ₱ 45,377.25
1 12 1 ₱ 37,500.00
1 12 1 ₱ 31,666.66
1 12 1 ₱ 27,509.25
20 12 1 ₱ 21,563.00
2 12 1 ₱ 18,529.00
2 12 1 ₱ 429,925.66

QUANTITY Month/ Year No. of Shift Bonuses

QUANTITY Month/ Year No. of Shift Bonuses
1 12 1 ₱ 130,000.00
1 12 3 ₱ 53,000.00

1 12 1 ₱ 140,000.00
1 12 3 ₱ 55,000.00
4 48 8 ₱ 378,000.00

Quantity Month/ Year No. of Shift Bonuses

1 12 1 ₱ 42,652.00
1 12 1 ₱ 26,536.00
1 12 1 ₱ 20,000.00
1 12 1 ₱ 20,000.00
1 12 1 ₱ 20,000.00
5 48 5 ₱ 129,188.00

Quantity Month/ Year No. of Shift Bonuses

3 12 1 ₱ 34,467.83
9 12 3 ₱ 11,000.00
12 24 4 ₱ 45,467.83

Quantity Month/ Year No. of Shift Bonuses

1 12 3 ₱ 65,291.91
1 12 3 ₱ 41,666.66
2 12 3 ₱ 35,000.00
5 12 9 ₱ 20,000.00
9 48 9 ₱ 161,958.57

Quantity Month/ Year No. of Shift Bonuses

1 12 1 ₱ 45,416.66
1 12 1 ₱ 45,416.66

Quantity Month/ Year No. of Shift Bonuses

3 12 1 ₱ 23,000.00
12 12 2 ₱ 10,000.00
50 12 2 ₱ 85,000.00
12 12 2 ₱ 90,000.00
77 48 7 ₱ 208,000.00
OVERALL TOTAL
 Total
₱ 2,779,800.00
₱ 1,925,544.00
₱ 1,837,608.00
₱ 1,548,480.00
₱ 1,330,848.00
₱ 1,046,682.00
₱ 640,800.00
₱ 571,800.00

₱ 11,681,562.00

Total
₱ 1,167,000.00
₱ 1,167,000.00
₱ 1,167,000.00
₱ 1,167,000.00
₱ 771,000.00
₱ 771,000.00

₱ 6,210,000.00

₱ 331,800.00
₱ 1,311,000.00
₱ 3,528,000.00
₱ 891,000.00
₱ 511,800.00
₱ 6,573,600.00

₱ 2,217,000.00

₱ 1,137,000.00
₱ 3,354,000.00

₱ 2,671,800.00
₱ 1,471,800.00
₱ 991,800.00
₱ 307,800.00
₱ 411,600.00
₱ 635,832.00
₱ 3,010,800.00
₱ 1,511,400.00
₱ 11,012,832.00

Total
₱ 3,907,000.00
₱ 1,925,650.00
₱ 1,712,800.00
₱ 17,323,750.00
₱ 509,800.00
₱ 413,800.00
₱ 317,800.00
₱ 509,800.00
₱ 413,800.00
₱ 317,800.00
₱ 529,600.00
₱ 529,600.00
₱ 529,600.00
₱ 529,600.00
₱ 529,600.00
₱ 30,000,000.00

Total
₱ 1,126,607.08
₱ 447,640.46
₱ 363,135.21
₱ 597,300.00
₱ 695,411.62
₱ 466,016.25
₱ 6,582,923.00
₱ 392,858.92
₱ 10,671,892.54

Total
 Total
₱ 1,778,800.96
₱ 2,128,400.00

₱ 1,875,800.00
₱ 2,274,400.00
₱ 8,057,400.96

Total
₱ 662,452.00
₱ 304,659.64
₱ 63,749.00
₱ 849,409.04
₱ 356,669.00
₱ 2,236,938.68

Total
₱ 2,584,071.71
₱ 4,326,680.00
₱ 6,910,751.71

Total
₱ 1,004,963.91
₱ 776,192.66
₱ 2,673,800.00
₱ 7,985,000.00
₱ 12,439,956.57

Total

₱ 334,089.62
₱ 334,089.62

Total
₱ 982,400.00
₱ 3,164,968.00
₱ 11,665,000.00
₱ 3,445,200.00
₱ 19,257,568.00
₱ 128,740,592.08
 DEPRECIATION OF EQUIPMENT

Equipment Acquisition Cost Equipment Life Quantity

Shovel ₱2,800,000.00 10 7
Dump Truck ₱5,883,000.00 10 25
Rock Auger ₱1,086,500.00 10 3
Dust Supressor Truck
Bulldozer ₱4,000,000.00 10 2
TOTAL
IPMENT

Salvage Value COST

0 ₱1,960,000.00
0 ₱14,707,500.00
0 ₱325,950.00

0 ₱800,000.00
TOTAL ₱17,793,450.00
yearly ₱ 1,779,345.00
monthly ₱ 148,278.75
 OPTIMUM COMPLIMENT COMPUTATION

EQUIPMENT EFFICIENCY SCHEDULE TIME (HRS)

Dump Truck 90% 24
Shovel 90% 24

EQUIPMENT EFFICIENCY CAPACITY (CU.M)

Dump Truck 90% 20
Shovel 80% 2

NUMBER OF PASSES (SEC)

11.25

EQUIPMENT TIME/PASS (SEC) NUMBER OF PASSES (SEC)

Shovel 11.25 15

EQUIPMENT HAUL DISTANCE (KM) SPEED (KM/HR)

Dump Truck 3 30

EQUIPMENT ACTUAL CAPACITY TOTAL CYCLE TIME

Dump Truck 18 828.75
Shovel 1.6

OPTIMUM RATIO (1TX:DTs)

4.9111111111

EQUIPMENT VOLUME/DAY TOTAL OPERATING DAYS

Dump Truck 1688.9049773756
243
Shovel 8294.4

EQUIPMENT AVAILABLE TIME FUEL CONSUMPTION (/L)

Dump Truck 21.6 10
Shovel 21.6 20

FUEL COST PER DAY TOTAL

Dump Truck 247361.041188465
₱348,096.31
Shovel 100735.265642361

EQUIPMENT NUMBER OF EQUIPMENT VOLUME/DAY

Dump Truck 24.3657447979 1688.9049773756
Shovel 4.9613507507 8294.4

AVERAGE COST/TON
8.458912037
ATION

AVAILABLE TIME (HRS)

21.6
21.6

ACTUAL CAPACITY (CU.M)

18
1.6

ACTUAL LOADING TIME (SEC)

168.75

CYCLE TIME (SEC) OTHER TIME (MINS) ACTUAL LOADING TIME

360 5 168.75

TIME/PASS AVAILABLE TIME (HRS) VOLUME/DAY (TONS/DAY)

21.6 1688.9049773756
11.25 21.6 8294.4

TONNAGE (MT) NUMBER OF EQUIPMENT NEEDED

24.3657447979
1111088.547
4.9613507507

FUEL PRICE (L) NUMBER OF EQUIPMENT

47 24.3657447979
47 4.9613507507

EXTRACTED ORE TONS/DAY

41151.4276666667
41151.4276666667
TOTAL CYCLE TIME
828.75

FUEL COST PER DAY

₱247,361.04
₱100,735.27
 Marketing Schedule (Tons/Month)

Month Tons
January 1333306.256
February 1333306.256
March 666653.1282
April 666653.1282
May 666653.1282
June 666653.1282
July 666653.1282
August 666653.1282
September 666653.1282
October 666653.1282
November 666653.1282
December 1333306.256
Total 9999796.9218
1 unit = 1 cu.m = 1 ton

Shovel bucket capacity 2 cu.m

Shovel bucket fill factor 80%
Time per pass 15s
MA and Efficiency 90%
Fuel Consumption 20 li/hr
DT dump box capacity 20 cu.m
DT fill factor 90%
MA and Efficiency 90%
Fuel Consumption 10 li/hr
Total Average Haulage Distance A-B-A 3km
Loading time 2.8125
Other fixed time 5 mins
Fuel Price 47 Php/li
Speed 30 km/hr

Reserve Acquisition Cost ₱ 2,100,000,000.00

Exploration Cost ₱ 10,000,000.00
Mine Life of all Reserve 10yrs
Average Fuel Cost per Ton ₱ 8.46
Stripping Ratio 3:1
Average Price per Ton $198/ton
Currency Exchange Php 53/dollar
Toral Operating Days 243 days/yr
Total Marketing Cost per month
Backhoe (TX) - Acquisition Cost ₱ 2,800,000.00
Dump Truck (DT) - Acquisition Cost ₱ 5,883,000.00
Rock Auger Acquisition Cost ₱ 1,086,500.00
Bulldozer Acquisition Cost ₱ 4,000,000.00
Equipment Life 10 yrs
Salvage Value 0
Company Name ALCOA Bauxite Mining Corporation
Total Land Acquired 300 hectares
Location Sitio Basak, Mintal, Australia
MPSA 30 hectares for the 1 st year
Tonnage 10,000,000 MT
Average Price ($198/ton) ₱ 10,494.00
Average Cost/ton
Average Fuel Cost/ton 8.35
Stripping 3:01
Waste 22.5 m
Ore 7.5 m
Dimension of a block
Height 30 m
Width 408.248
Length 408.248
SG 2.0
1 hectares 1000 sq. m
ORMM
ADMINISTRATION:
SVP – Project Development
SVP – Corporate Operations
VP – Finance
VP – Operations & Resident Manager
VP – Legal & Mine Compliance
VP – Administration
Treasurer & Compliance Officer
Corporate Secretary
Asst. Corporate Secretary & AVP – Corporate Affairs
Manager (Gen. Services)
-Sr. Supervisor (Gen. Services)
-Jr. Supervisor (Gen. Services)
SECURITY:
Security Director Contractor
WAREHOUSE:
Purchasing Officer (Warehouse Officer)
-Data Encoder
LOGISTICS:
Logistics Director
Logistics Manager
Warehouse Operations Manager
Transport Manager
Inventory Control Manager
HUMAN RESOURCES:
VP- For Human Resources
Sr. HR Manager
HR Manager
HR Specialist
HR Assistant

ORMM

- Equipment Operator

MINE OPERATIONS:
Division Manager – Mine
Assistant Division Manager – Mine Technical Support
-Sr. Mining Engineer
-Jr. Mining Engineer
MINE ENGINEERING:
Division Manager – Power Generation & Electrical
Mine Planning Engineer
MINE PRODUCTION:
Manager
- Sr. Supervisor
- Jr. Supervisor
GEOLOGY SECTION:
Division Manager – Geology & Exploration
- Sr. Geologist
- Jr. Geologist
ORMM
ACCOUNTING: Chief Financial Officer Financial Controller
ENVIRONMENTAL: Environmental Health Manager
COM. RELATIONS:
Manager (Com. Relations)
Sr. Supervisor (Com. Relations)
Jr. Supervisor (Com. Relation)
-Livelihood Officer
-Health Officer
-Education
-Tribal
-Infrastructure

SAFETY: Safety OfficerAssistant Safety Officer

TSD:
Chief Labor & Employment Officer
Labor and Employment Officer II
Labor and Employment Officer II
Senior Labor & Employment Offi
Planning Officer
Labor Information Officer
visor (Gen. Services)
visor (Gen. Services)

Contractor

Driver

Payrolls

Sr.planning engr short term planner long term planner

 Financial Controller Treasury Manager Accounting Manager Chief Accounting
3

Safety Planner Safety Team Members

d Employment Officer IIII

d Employment Officer II
bor & Employment OffiII (SUPPORT STAFF)

ormation Officer
Accounting Supervisor Accountant Bookkeepers
 ADMINISTRATION No. of Personnels

SVP – Project Development

SVP – Corporate Operations
VP – Finance
VP – Operations & Resident Manager
VP – Legal & Mine Compliance
VP – Administration
Treasurer & Compliance Officer
Corporate Secretary
Asst. Corporate Secretary & AVP – Corporate Affairs
Manager (Gen. Services)
Sr. Supervisor (Gen. Services)
Jr. Supervisor (Gen. Services)

LOGISTICS No. of Personnels

Logistics Director
Logistics Manager
Warehouse Operations Manager
Transport Manager
Inventory Control Manager
 SECURITY No. of Personnels EQUIPMENT OPERAT

Shovel Operator
Security Director (Contractual)
Dump Truck Operator
Bulldozer Operator
Dust Supressor Operator
Rock Auger Operator
WAREHOUSE No. of Personnels
Service Driver
Purchasing Officer (Warehouse Officer)
Data Encoder

MINE O

Division - M
HUMAN RESOURCES No. of Personnels
Assistant Division Manag
VP- For Human Resources Sr. M
Sr. HR Manager Jr. M
HR Manager
HR Specialist
HR Assistant
 EQUIPMENT OPERATOR No. of Personnels MINE ENGINEERING

Shovel Operator Division Manager – Power Generation

Dump Truck Operator Mine Planning Engineer
Bulldozer Operator Sr. Planning Engineer
Dust Supressor Operator Short Term Planner
Rock Auger Operator Long Term Planner
Service Driver

MINE PRODUCTION
MINE OPERATIONS No. of Personnels
Manager
Division - Manager Mine Sr. Supervisor
Assistant Division Manager – Mine Technical Support Jr. Supervisor
Sr. Mining Engineer
Jr. Mining Engineer
 MINE ENGINEERING No. of Personnels

Manager – Power Generation & Electrical

nning Engineer
Planning Engineer
ort Term Planner
ng Term Planner

MINE PRODUCTION No. of Personnels

r
Supervisor
Supervisor
 PROCUREMENT MANAGEMENT UNIT
Head

INFORMATION AND COMMUNICATION

TECHNOLOGY UNIT
Head

EXPLORATION AND HUMAN RESOURCE MANAGEMENT AND

DRILLING DIRECTORATE ADMINISTRATION DIRECTORATE
Director Director

EXPLORATION MINING
DEPARTMENT DEPARTMENT
Manager Manager

DRILLING MINERAL PROCESSING & ENGINEERING

DEPARTMENT SERVICES DEPARTMENT
Manager Manager

SAFETY & ENVIRONMENT

DEPARTMENT
Manager
 BOARD OF DIRECTORS

AUDITING COMMITTEE

MANAGING DIRECTOR

INTERNAL AUDIT UNIT

Chief Internal Auditor

LEGAL SERVICES UNIT

Corporation Secretary

INVESTMENT AND MINING AND ENGINEERING

MARKETING DIRECTORATE SERVICES DIRECTORATE
Director Director

HUMAN RESOURCE PLANNING & INVESTMENT

MANAGEMENT DEPARTMENT DEPARTMENT
Manager Manager

ADMINISTRATION MARKETING & PUBLIC

DEPARTMENT RELATIONS DEPARTMENT
Manager Manager
 FINANCE
DIRECTORATE
Director

FINANCE
DEPARTMENT
Manager

ACCOUNTS
DEPARTMENT
Manager
https://wwhttps://w https://w https://w https://w https://w https://w https://w https://w https://w
https://www.lazada.com.ph/products/mug-saying-d-i156394047-s188062640.html?spm=a2o4l.searchlistbrand.list.1
https://www.lazada.com.ph/products/baofeng-uv-82-high-power-10watts-dual-band-vhfuhf-two-way-radio-camoufl
https://www.olx.ph/item/backhoe-volvo-ec290blc-ID87Fpg.html?h=882cd32b6a
http://www.nickelasia.com/bulletin/nac-cmc-posts-p343m-average-annual-tax-payments
About P96 million were spent for the Social Development and Management Program (SDMP) and P141.7 million for
https://peoriamagazines.com/ibi/2017/jun/mining-port
http://www.mgbr13.ph/index.php/mmd-2/checklist/application-for-mineral-production-sharing-agreement-apsa-re
https://www.indeed.com.ph/salaries/Safety-Officer-Salaries
https://www.indeed.com.ph/salaries/Safety-Officer-Salaries
https://www.payscale.com/research/PH/Job=Maintenance_Planner/Salary
http://www.firstbauxite.com/media/First%20Bauxite%20Corp%20-%20Feb%202011.pdf
https://www.lazada.com.ph/products/san-yang-office-table-fot2448a-grey-i111240329-s113284411.html?spm=a2o4
https://www.lazada.com.ph/products/ergodynamic-emc-p1-blk-mesh-chair-360-swivel-function-office-chair-mid-ba
https://www.metalbulletin.com/Article/3791978/FOCUS-Pricing-bauxite-and-alumina.html
https://www.payscale.com/
PDFhttps://www.kellyservices.ph › ads_blocks
https://www.nickelasia.com/about-us/organizational-chart
metromining.com.au/investor-media-centre/announcements/
https://www.metromining.com.au/media/1790/20171230-mmi-quarterly-activities-report-final.pdf
https://www.marketwatch.com/investing/stock/fbx/financials/cash-flow
https://www.marketwatch.com/investing/stock/BXRDF/financials/cash-flow/quarter
WWW.MARKETWORLD.COM
 https://w https://w https://www.lazada.com.ph/products/imarflex-icm-700s-8-10-cups-coffee-maker-blackstainless-
m=a2o4l.searchlistbrand.list.1.289e45c9bQlDEj&search=1
hfuhf-two-way-radio-camouflage-and-dedicated-headphones-i127938078-s137184346.html?spm=a2o4l.searchlistcategory.list.3

DMP) and P141.7 million for the Environmental Protection and Enhancement Program (EPEP).

n-sharing-agreement-apsa-requirement-checklist

-s113284411.html?spm=a2o4l.searchlist.list.39.41ae344eu99avF&search=1
function-office-chair-mid-back-staff-chair-executive-chair-with-warranty-afer-sales-parts-service-black-black-i177563860-s223

ort-final.pdf
-coffee-maker-blackstainless-i6996549-s8894447.html?spm=a2o4l.searchlist.list.3.415d1697xofH65&search=13

=a2o4l.searchlistcategory.list.38.4f297baa6EdnDF&search=1

black-black-i177563860-s223593850.html?spm=a2o4l.searchlist.list.44.371e3de2of7y0d&search=1
65&search=13